[KOBAY] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 62.68%
YoY- 937.07%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 171,538 189,341 162,157 144,833 109,410 111,458 101,459 9.13%
PBT 32,104 29,401 21,884 13,785 4,115 16,541 12,315 17.29%
Tax -8,107 -8,465 -5,923 -3,740 -2,481 -3,627 -1,619 30.76%
NP 23,997 20,936 15,961 10,045 1,634 12,914 10,696 14.40%
-
NP to SH 23,861 20,743 15,768 9,904 955 12,564 10,693 14.29%
-
Tax Rate 25.25% 28.79% 27.07% 27.13% 60.29% 21.93% 13.15% -
Total Cost 147,541 168,405 146,196 134,788 107,776 98,544 90,763 8.42%
-
Net Worth 209,313 188,892 167,450 152,038 68,216 142,148 132,550 7.90%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 2,021 - -
Div Payout % - - - - - 16.09% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 209,313 188,892 167,450 152,038 68,216 142,148 132,550 7.90%
NOSH 102,104 102,104 102,093 102,039 102,039 67,689 67,284 7.19%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.99% 11.06% 9.84% 6.94% 1.49% 11.59% 10.54% -
ROE 11.40% 10.98% 9.42% 6.51% 1.40% 8.84% 8.07% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 168.00 185.44 158.82 141.94 160.39 164.66 150.79 1.81%
EPS 23.37 20.32 15.44 9.71 1.40 18.56 15.89 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.05 1.85 1.64 1.49 1.00 2.10 1.97 0.66%
Adjusted Per Share Value based on latest NOSH - 102,039
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 52.59 58.05 49.71 44.40 33.54 34.17 31.11 9.13%
EPS 7.32 6.36 4.83 3.04 0.29 3.85 3.28 14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.6417 0.5791 0.5134 0.4661 0.2091 0.4358 0.4064 7.90%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.39 1.80 1.30 0.865 0.95 2.16 1.03 -
P/RPS 1.42 0.97 0.82 0.61 0.59 1.31 0.68 13.04%
P/EPS 10.23 8.86 8.42 8.91 67.86 11.64 6.48 7.89%
EY 9.78 11.29 11.88 11.22 1.47 8.59 15.43 -7.31%
DY 0.00 0.00 0.00 0.00 0.00 1.39 0.00 -
P/NAPS 1.17 0.97 0.79 0.58 0.95 1.03 0.52 14.45%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 15/02/19 23/02/18 17/02/17 25/02/16 27/02/15 -
Price 4.79 1.86 1.45 0.83 0.915 1.56 0.975 -
P/RPS 2.85 1.00 0.91 0.58 0.57 0.95 0.65 27.90%
P/EPS 20.50 9.16 9.39 8.55 65.36 8.40 6.14 22.23%
EY 4.88 10.92 10.65 11.69 1.53 11.90 16.30 -18.19%
DY 0.00 0.00 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 2.34 1.01 0.88 0.56 0.92 0.74 0.49 29.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment